Question: Comparative balance sheets, income statement, and additional financial information for Washington Bullets Trust appear below: Washington Bullets Trust Comparative Balance Sheet December 31 2021 2020
Comparative balance sheets, income statement, and additional financial information for Washington Bullets Trust appear below:
Washington Bullets Trust
Comparative Balance Sheet
December 31
| 2021 | 2020 | |
| Assets | ||
| Cash and cash equivalents | $ 128,900 | $ 134,700 |
| Accounts receivable | 85,100 | 144,800 |
| Merchandise inventory | 725,400 | 526,000 |
| Prepaid expenses | 22,000 | 7,900 |
| Supplies | 7,500 | 1,200 |
| Property, plant, and equipment | 964,500 | 1,084,500 |
| Accumulated depreciation | (112,800) | (99,000) |
| Total assets | $ 1,820,600 | $ 1,800,100 |
| Liabilities and equity | ||
| Liabilities: | ||
| Accounts payable | $ 107,100 | $ 26,800 |
| Unearned revenues | 22,900 | 43,700 |
| Notes payable, long-term | 580,000 | 900,000 |
| Total liabilities | 710,000 | 970,500 |
| Equity: | ||
| Common stock | 180,000 | 80,000 |
| Additional paid-in capital | 900,000 | 600,000 |
| Retained earnings | 30,600 | 149,600 |
| Total equity | 1,110,600 | 829,600 |
| Total liabilities and equity | $ 1,820,600 | $ 1,800,100 |
Washington Bullets Trust
Income Statement
For Year Ended December 31, 2021
| Sales |
| $ 829,200 |
| Cost of goods sold |
| 589,600 |
| Gross profit |
| 239,600 |
| Operating expenses: |
|
|
| Selling, general, and administrative expenses | $ 104,800 |
|
| Depreciation expense | 63,800 |
|
| Total operating expenses |
| 168,600 |
| Operating income |
| 71,000 |
| Gain on sale of property, plant, and equipment |
| 24,700 |
| Pretax income |
| 95,700 |
| Income tax expense |
| 46,700 |
| Net income |
| $ 49,000 |
Additional information:
- Washington Bullets purchased $26,000 of property, plant, and equipment during the year.
- Washington Bullets sold property, plant, and equipment with a book value of $96,000 during the year.
- Washington Bullets issued additional common stock above par value.
Instructions: Using the indirect method, prepare a statement of cash flows for the year ended December 31, 2021 in accordance with generally accepted accounting principles.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
